| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 9 421.00 | 5 012.00 | 4 409.00 | 9 421.00 |
AT Other tangible assets | 3 357.00 | 2 338.00 | 1 019.00 | 3 357.00 |
BH Other financial assets | 720.00 | | 720.00 | 720.00 |
BJ TOTAL (I) | 13 498.00 | 7 350.00 | 6 148.00 | 13 498.00 |
BX Customers and related accounts | 60 160.00 | | 60 160.00 | 60 160.00 |
BZ Other receivables | 5 296.00 | | 5 296.00 | 5 296.00 |
CF Cash and cash equivalents | 96 794.00 | | 96 794.00 | 96 794.00 |
CH Prepaid expenses | 1 500.00 | | 1 500.00 | 1 500.00 |
CJ TOTAL (II) | 163 750.00 | | 163 750.00 | 163 750.00 |
CO Grand total (0 to V) | 177 248.00 | 7 350.00 | 169 897.00 | 177 248.00 |
CP Shares due in less than one year | 720.00 | | | 720.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 65 779.00 | 65 101.00 | | 65 779.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 160.00 | 35 678.00 | | 27 160.00 |
DL TOTAL (I) | 101 189.00 | 109 029.00 | | 101 189.00 |
DU Loans and Debts from Credit Institutions (3) | 52 036.00 | 61 048.00 | | 52 036.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 314.00 | 1 303.00 | | 1 314.00 |
DX Trade payables and related accounts | 3 976.00 | 1 065.00 | | 3 976.00 |
DY Tax and social security liabilities | 11 383.00 | 11 525.00 | | 11 383.00 |
EC TOTAL (IV) | 68 709.00 | 74 940.00 | | 68 709.00 |
EE Grand total (I to V) | 169 897.00 | 183 969.00 | | 169 897.00 |
EG Accrued income and payables due within one year | 68 709.00 | 13 892.00 | | 68 709.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 330 851.00 | | 330 851.00 | 330 851.00 |
FJ Net sales | 330 851.00 | | 330 851.00 | 330 851.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 943.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 333 803.00 | |
FU Purchases of raw materials and other supplies | | | 2 637.00 | |
FW Other purchases and external expenses | | | 112 974.00 | |
FX Taxes, duties, and similar payments | | | 3 701.00 | |
FY Salaries and Wages | | | 166 821.00 | |
FZ Social Security Contributions | | | 21 878.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 025.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 309 050.00 | |
GG - OPERATING RESULT (I - II) | | | 24 753.00 | |
GR Interest and similar expenses | | | 321.00 | |
GU Total financial expenses (VI) | | | 321.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -321.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 432.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 093.00 | | | 3 093.00 |
HD Total exceptional income (VII) | 3 093.00 | | | 3 093.00 |
HE Exceptional expenses on management operations | 365.00 | 346.00 | | 365.00 |
HH Total exceptional expenses (VIII) | 365.00 | 346.00 | | 365.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 728.00 | -346.00 | | 2 728.00 |
HL TOTAL REVENUE (I + III + V + VII) | 336 896.00 | 328 168.00 | | 336 896.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 309 736.00 | 292 490.00 | | 309 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 160.00 | 35 678.00 | | 27 160.00 |
HP References: Equipment leasing | 20 565.00 | 18 941.00 | | 20 565.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 7 847.00 | | 5 651.00 | 7 847.00 |
I3 DECREASES Total Financial Fixed Assets | | | 720.00 | |
I4 DECREASES Grand Total | | | 13 498.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 778.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 127.00 | | 5 651.00 | 7 127.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 720.00 | | | 720.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 325.00 | 1 025.00 | | 6 325.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 325.00 | 1 025.00 | | 6 325.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 976.00 | 3 976.00 | | 3 976.00 |
8C Staff and Related Accounts | 1 051.00 | 1 051.00 | | 1 051.00 |
8D Social Security and Other Social Organizations | 2 968.00 | 2 968.00 | | 2 968.00 |
UT Other financial assets | 720.00 | 720.00 | | 720.00 |
UX Other trade receivables | 60 160.00 | 60 160.00 | | 60 160.00 |
VB VAT | 5 296.00 | 5 296.00 | | 5 296.00 |
VH Loans with a maturity of more than one year at origin | 52 036.00 | 52 036.00 | | 52 036.00 |
VI Group and Associates | 1 314.00 | 1 314.00 | | 1 314.00 |
VK Loans repaid during the year | 9 011.00 | | | 9 011.00 |
VQ Other Taxes, Duties, and Similar Debts | 705.00 | 705.00 | | 705.00 |
VS Prepaid expenses | 1 500.00 | 1 500.00 | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 676.00 | 67 676.00 | | 67 676.00 |
VW VAT | 6 659.00 | 6 659.00 | | 6 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 709.00 | 68 709.00 | | 68 709.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 124.00 | 2 105.00 | | 2 124.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3.00 | 54.00 | | 3.00 |
ST Other accounts | 48 164.00 | 43 642.00 | | 48 164.00 |
XQ Rental, rental and co-ownership charges | 18 000.00 | 18 000.00 | | 18 000.00 |
YQ Equipment leasing commitment | 14 531.00 | 37 290.00 | | 14 531.00 |
YT Subcontracting | 46 807.00 | 86 049.00 | | 46 807.00 |
YW Business tax | 1 577.00 | 1 511.00 | | 1 577.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 701.00 | 3 616.00 | | 3 701.00 |
YY Amount of VAT collected | 12 887.00 | 13 199.00 | | 12 887.00 |
YZ Total deductible VAT on goods and services | 11 242.00 | 20 326.00 | | 11 242.00 |
ZE Dividends | 35 000.00 | | | 35 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 112 974.00 | 147 745.00 | | 112 974.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
